Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $205k initial cash invested.
-19.29%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,660
Rent
-$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $7,952 expenses = $3,292 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$7,952
Mortgage P&I
106%
$4,929
Property Taxes
24%
$1,130
Home Insurance
7%
$341
HOA
7%
$340
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0